← Thirty Five Tavern And Grill LLC /

Financials

MB912214
Dashboard › Thirty Five Tavern And Grill LLC › Financial Intelligence

Thirty Five Tavern And Grill LLC

10420 MONTWOOD DR SPC ABC, El Paso, TX 79935 · TABC MB912214

Mixed Beverage El Paso Market Enriched 2026-07-12
$541,346 Annual gross (L12M) ▲ 8.0% latest MoM Click for monthly detail
$45,112 Avg monthly ▲ 9.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $121,262/yr est. net Click for cost model
$303k–$424k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $676,682 – $902,243/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Thirty Five Tavern And Grill LLC My bars

Executive Summary

Click to expand full narrative

Thirty Five Tavern And Grill LLC is a mixed-beverage licensed establishment at 10420 MONTWOOD DR SPC ABC, El Paso, Texas (TABC MB912214). Over the most recent 12 months it reported $541,346 in gross alcohol sales, averaging $45,112/month with a best month of $51,541. Sales mix: ~63% liquor · 15% beer · 22% wine. The building at this address is owned by 10420 MONTWOOD LLC (5,151 sqft, $1,300,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $121,262 (~22% margin). Acquisition value is estimated at $303k–$424k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$541,346
Avg monthly
$45,112
Best month
$51,541
Nov 2025
Sales mix
63% Liq
15% Beer · 22% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID175486
Property owner (landlord)10420 MONTWOOD LLC
Total building SF5,151
Assessed value$1,300,000

Thirty Five Tavern And Grill LLC's share

Est. base rent ~$20/sqft/yr · 3,500 sqft · Class A $5,785/mo
NNN CAM / insurance$868/mo
NNN property tax$1,354/mo
Personal property tax est — no BPP record $113/mo
Total occupancy $8,120/mo

Occupancy analysis

All-in occupancy cost is 18.0% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $541,346 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$541,346
COGS (24%)−$129,923
Labor (14%)−$75,788
Occupancy−$87,698
TX MB gross tax (6.7%)−$36,270
Utilities / ins / mktg (8%)−$43,308
Card surcharge net+$5,955
Net profit $174,313
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$541,346
COGS (27%)−$146,163
Labor (17%)−$92,029
Occupancy−$97,442
TX MB gross tax (6.7%)−$36,270
Utilities / ins / mktg (10%)−$54,135
Card surcharge net+$5,955
Net profit $121,262
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$541,346
COGS (30%)−$162,404
Labor (22%)−$119,096
Occupancy−$107,187
TX MB gross tax (6.7%)−$36,270
Utilities / ins / mktg (12%)−$64,962
Card surcharge net+$5,955
Net profit $57,383
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Thirty Five Tavern And Grill LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $121,262/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$121,262 net) estimated

Revenue multiple
$271k–$433k
0.5–0.8× gross
SDE multiple
$303k–$424k
2.5–3.5× earnings
Cap rate
$367k–$485k
25–33%
Suggested range
$303k–$424k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-09-07

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.